OFF_MARKETRisky Deal94 days on market

9200 Palm St APT 6

9200 Palm St APT 6, Bellflower, CA 90706, Bellflower, CA 90706
$499,000
Zestimate®:$494,500

Listing Price

Property image 1
9200 Palm St APT 6, Bellflower, CA 90706
Loc: Bellflower, CA
Days Listed
94
Tax Assessed
$278k
Zestimate®
$495k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$2,814/mo
Est. Cash Flow base
Type
condo

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Craig Williams Elementary School

K-6
0.7 mi away
5

Mayfair High School

7-12
1.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.19%
Total ROI
50.0%
Cash Flow
$-846/mo
DSCR
0.67
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2014-08-21Sold$227,000$203
2014-03-09Price change$227,000$203
2014-01-02Listed for sale$179,000$160
2012-09-01Listing removed$1,600$1
2012-08-14Listed for rent$1,600$1
2004-04-22Sold$253,000$226
2001-05-17Sold$155,500$139
2000-09-01Sold$105,316$94
1994-03-01Sold$109,500$98

Tax History

YearProperty TaxTax Assessment
2026$0$278,266
2025$3,511.87$272,810
2024$3,356.16$267,461
2023$3,223.64$262,218
2022$3,162.3$257,077
2021$3,093.81$252,037
2020$3,064.93$249,454
2019$3,064.93$244,563
2018$2,924.05$239,769
2017$2,924.05$235,069
2016$2,862.64$230,461
2015$2,798.26$227,000
2014$2,788.78$223,200
2012$0$187,000
2011$0$187,000
2010$0$198,200
2009$0$198,200
2008$0$277,100
2007$0$271,667
2006$0$266,341
2005$0$266,341
2004$0$164,378
2003$0$161,366
2002$0$158,202
2000$0$121,086
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,120
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $499,000Rent Basis: Observed Comp Model ($2,814/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $250/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.19%

NOI: $20,914/yr

Cash-on-Cash Yield
-8.8%

On $114,770 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+50.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$174/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$141/mo
Repairs & Maintenance (10% of rent)-$281/mo
Property Management (8% of rent)-$225/mo
Total Pure Operating Expenses-$1,071/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,814/mo
Less: Operating Expenses-$1,071/mo
Net Operating Income (NOI)+$1,743/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-846/mo
$-10,156/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bellflower.